Switch to:
Mylan Inc (NAS:MYL)
Beneish M-Score
-2.56 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Mylan Inc has a M-score of -2.56 suggests that the company is not a manipulator.

MYL' s 10-Year Beneish M-Score Range
Min: -4.35   Max: -0.52
Current: -2.56

-4.35
-0.52

During the past 13 years, the highest Beneish M-Score of Mylan Inc was -0.52. The lowest was -4.35. And the median was -2.48.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Mylan Inc for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.0262+0.528 * 0.9802+0.404 * 1.1166+0.892 * 1.0395+0.115 * 1.1865
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0705+4.679 * -0.0398-0.327 * 1.0116
=-2.56

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Accounts Receivable was $1,762 Mil.
Revenue was 1837.3 + 1715.6 + 1808.526 + 1767.426 = $7,129 Mil.
Gross Profit was 808.8 + 737.8 + 795.951 + 808.518 = $3,151 Mil.
Total Current Assets was $4,477 Mil.
Total Assets was $15,603 Mil.
Property, Plant and Equipment(Net PPE) was $1,756 Mil.
Depreciation, Depletion and Amortization(DDA) was $533 Mil.
Selling, General & Admin. Expense(SGA) was $1,527 Mil.
Total Current Liabilities was $2,601 Mil.
Long-Term Debt was $7,918 Mil.
Net Income was 125.2 + 115.9 + 180.232 + 158.908 = $580 Mil.
Non Operating Income was -3.7 + -4.6 + -0.463 + -70.597 = $-79 Mil.
Cash Flow from Operations was 179.4 + 268.1 + 417.86 + 414.703 = $1,280 Mil.
Accounts Receivable was $1,651 Mil.
Revenue was 1701.7 + 1631.5 + 1722.854 + 1801.786 = $6,858 Mil.
Gross Profit was 742.4 + 693.5 + 742.316 + 793.122 = $2,971 Mil.
Total Current Assets was $4,212 Mil.
Total Assets was $12,212 Mil.
Property, Plant and Equipment(Net PPE) was $1,431 Mil.
Depreciation, Depletion and Amortization(DDA) was $547 Mil.
Selling, General & Admin. Expense(SGA) was $1,372 Mil.
Total Current Liabilities was $2,326 Mil.
Long-Term Debt was $5,812 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(1761.6 / 7128.852) / (1651.389 / 6857.84)
=0.24710851 / 0.24080308
=1.0262

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(737.8 / 6857.84) / (808.8 / 7128.852)
=0.43327608 / 0.44201633
=0.9802

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (4477.1 + 1755.8) / 15602.8) / (1 - (4212.299 + 1431.455) / 12211.711)
=0.60052683 / 0.53784085
=1.1166

4. SGI = Sales Growth Index

Ratio of sales in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=7128.852 / 6857.84
=1.0395

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(546.956 / (546.956 + 1431.455)) / (533.397 / (533.397 + 1755.8))
=0.27646227 / 0.23300616
=1.1865

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(1526.673 / 7128.852) / (1371.977 / 6857.84)
=0.21415412 / 0.20005964
=1.0705

7. LVGI = Leverage Index

The ratio of total debt to total assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((7918.2 + 2601.3) / 15602.8) / ((5812.17 + 2326.332) / 12211.711)
=0.67420591 / 0.66645059
=1.0116

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(580.24 - -79.36 - 1280.063) / 15602.8
=-0.0398

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Mylan Inc has a M-score of -2.56 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Mylan Inc Annual Data

Mar04Mar05Mar06Mar07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.94061.70650.81211.12811.04311.06940.87571.09620.98281.1519
GMI 0.95381.1150.99650.95381.2990.98921.00130.97280.97720.9725
AQI 0.77740.83951.1471.86912.18320.99850.99110.98930.95771.0748
SGI 1.08310.91181.0031.28213.18740.99131.07021.12461.10871.0166
DEPI 1.32741.18231.14441.25550.28791.08471.01630.91751.00411.1875
SGAI 1.07561.40950.86720.74591.53341.00560.96680.99391.04020.9913
LVGI 0.65671.15344.09761.08981.16410.96270.98791.09480.94031.0963
TATA 0.03-0.0169-0.1273-0.0642-0.0554-0.0365-0.0479-0.0145-0.0261-0.0268
M-score -2.30-2.09-4.16-2.04-0.34-2.58-2.75-2.41-2.54-2.44

Mylan Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 1.03050.9651.07020.98280.90151.00631.10841.15191.08471.0262
GMI 0.9690.99230.97290.97720.98480.96820.97220.97250.97110.9802
AQI 0.99170.97061.00270.95770.95060.95250.97311.07481.10621.1166
SGI 1.11721.09741.09471.10871.09251.07521.03321.01661.02181.0395
DEPI 0.94390.94860.99531.00411.00591.02351.12651.18751.19231.1865
SGAI 1.02431.03681.0161.04021.01930.96971.00820.99130.99411.0705
LVGI 1.02861.08630.97160.94031.1851.00211.07871.09630.92451.0116
TATA -0.0058-0.0162-0.0262-0.0261-0.0456-0.0307-0.0235-0.0268-0.0372-0.0398
M-score -2.41-2.56-2.46-2.54-2.79-2.58-2.50-2.44-2.48-2.56
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK